{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00296481","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296481","name":"Město Zlaté Hory","short_name":"Zlaté Hory","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Jeseník","municipality_code":597996},"amounts":{"revenue_approved":174591285.5,"revenue_adjusted":176121349.26,"revenue_actual":183538271.74,"expense_approved":197314211.5,"expense_adjusted":213057180.99,"expense_actual":174881008.3,"tax_revenue":98656581.56,"nontax_revenue":44712280.92,"capital_revenue":4162774,"transfer_revenue":36006635.26,"current_expense":143218002.88,"capital_expense":31663005.42,"budget_balance":8657263.44,"cash_current":57874699.39,"cash_previous":51830770.08},"ratios":{"revenue_execution":1.04211257,"expense_execution":0.82081724,"balance_to_revenue":0.04716871,"cash_to_expense":0.33093759,"cash_yoy":0.1166089,"capital_expense_share":0.18105457,"transfer_revenue_share":0.19618053},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296481/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296481"},"seo":{"slug":"zlate-hory","path":"/cz/municipalities/zlate-hory/"},"population":{"value":3792,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":174591285.5,"expenditure_czk":197314211.5,"financing_czk":22722926,"balance_czk":-22722926},{"stage":"revised","revenue_czk":176121349.26,"expenditure_czk":213057180.99,"financing_czk":36935831.73,"balance_czk":-36935831.73},{"stage":"actual","revenue_czk":183538271.74,"expenditure_czk":174881008.3,"financing_czk":-8657263.44,"balance_czk":8657263.44}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["5171",38314000],["5169",28177300],["6121",27050000],["5011",20783000],["5331",15800000],["6122",10840000],["5152",6000000],["5031",5930324],["5365",5010000],["5154",4630000],["5139",3605000],["5153",3430000],["5023",2970000],["5032",2158170],["5362",2146600],["5222",2130000],["5021",1987000],["5151",1808000],["5137",1313000],["5164",1233000],["6130",1000000],["5168",980540],["5163",880000],["6111",875000],["5323",750000],["5141",700000],["5166",505000],["5329",502000],["6371",500000],["5194",483000],["5499",466000],["5136",434500],["5138",425000],["5156",404000],["5339",375000],["5162",290000],["5909",250000],["5172",232000],["5161",220500],["5167",217500],["5132",217000],["5179",202000],["5175",196500],["5213",165000],["5492",155000],["5336",134177.5],["5195",100100],["5038",89000],["5173",75000],["5041",42000],["5133",32500],["5176",22500],["5192",22000],["5122",11000],["5029",10000],["5903",10000],["5019",9000],["5142",5000],["5131",4000],["5229",3000],["5039",2000],["5199",2000]],"economic_expenditure_total_czk":197314211.5,"economic_financing":[["8115",25937210],["8124",-3214284]],"economic_financing_total_czk":22722926,"economic_revenue":[["1211",40092732],["1121",20419074],["2111",19615000],["4216",17658480],["2132",15848000],["1111",15627114],["2451",13200000],["1511",5200000],["1122",5000000],["3111",4300000],["1345",2600000],["1113",2582334],["4112",2413200],["1385",1300000],["2131",1200000],["2322",1050000],["2329",950000],["1112",922491],["4116",746883],["2141",700000],["1387",600000],["2112",550000],["1386",400000],["1342",300000],["1361",250000],["4111",250000],["1381",200000],["4122",134177.5],["1343",100000],["2119",100000],["1356",70000],["1341",65000],["2139",60000],["2212",41800],["1334",30000],["1335",15000]],"economic_revenue_total_czk":174591285.5,"purpose_expenditure":[["3612",31555300],["2212",23690000],["6171",21432040],["3113",15734177.5],["3745",13262800],["3319",11455234],["1031",10230900],["6399",7000000],["3613",5516000],["6112",5235860],["3722",4594000],["3721",3954000],["3111",3500000],["5512",3364000],["3639",3038000],["3631",3020000],["3412",2741500],["2143",2540000],["2223",2530000],["3429",2300000],["4350",2300000],["3634",1936000],["2310",1810000],["6409",1780400],["2219",1678000],["2341",1371000],["3723",1300000],["6310",856000],["3632",848000],["2115",800000],["2292",750000],["6320",650000],["4351",600000],["2321",502000],["3635",450000],["3399",435000],["3421",400000],["3322",360000],["5311",334000],["3326",302000],["3231",300000],["3349",259000],["6114",250000],["3539",75000],["4359",70000],["1014",62000],["3744",61000],["3341",55000],["3239",10000],["5213",10000],["1011",6000]],"purpose_expenditure_total_czk":197314211.5},"revised":{"economic_expenditure":[["5171",35799574.29],["6121",31170000],["5169",29299557.37],["5011",21152904.62],["5331",15728604],["5336",10821345.99],["6122",8189000],["5031",6033660.46],["5152",5900000],["5154",4426000],["5365",4160440],["5139",3602217.6],["5153",3481000],["5023",2970000],["5321",2618000],["5222",2260500],["5032",2212977.92],["5362",2188000],["5021",1934458],["5151",1887000],["5492",1700000],["5164",1204000],["5137",1196694],["5168",1039040],["6130",1000000],["5163",879000],["5323",750000],["5166",734000],["6111",684000],["5141",551000],["5329",502000],["6371",500000],["5499",481000],["6322",430000],["5138",425000],["5167",423511],["5136",422300],["5156",419443.74],["5194",377000],["6123",373000],["5339",300000],["5162",294000],["5909",255000],["5172",239210],["5132",238262],["5161",233500],["5223",210000],["5179",187500],["5175",175500],["5142",156000],["5213",150000],["5038",92000],["5173",89000],["5195",85100],["5364",75988],["6119",61000],["5366",60671],["5904",57721],["5041",43000],["5192",28000],["5133",26500],["5176",22000],["5122",11000],["5029",10000],["5903",10000],["5019",9000],["5131",4000],["5229",3000],["5039",2000],["5199",2000]],"economic_expenditure_total_czk":213057180.99,"economic_financing":[["8115",40150115.73],["8124",-3214284]],"economic_financing_total_czk":36935831.73,"economic_revenue":[["1211",40092732],["1121",20419074],["2111",19615000],["2132",15848000],["1111",15324993],["4116",14954150.5],["4122",9996161.5],["4216",7241114.5],["1511",5200000],["3111",4300000],["1122",4150440],["1345",2600000],["1113",2582334],["4112",2413200],["1343",1400000],["1385",1300000],["1112",1224612],["2131",1200000],["2322",1050000],["2141",700000],["1387",600000],["4113",585000],["2112",550000],["4152",517800.07],["1386",400000],["1342",300000],["2321",294130],["1361",250000],["4111",249208.69],["1381",200000],["2229",131599],["2119",100000],["1356",70000],["1341",65000],["2139",60000],["4121",50000],["2212",41800],["1334",30000],["1335",15000]],"economic_revenue_total_czk":176121349.26,"purpose_expenditure":[["3612",34045300],["2212",23509000],["6171",21598287],["3113",18680469.7],["3745",14903401],["3319",11936234],["1031",11454463],["4350",10450000],["6399",6150440],["6112",5235860],["3722",5228000],["3111",4242872.29],["2143",3809130],["3721",3487500],["3639",3076000],["3631",3058000],["3412",2838500],["5512",2770836],["3613",2526000],["3429",2430500],["3634",1960000],["2310",1806000],["2219",1799000],["6409",1780400],["4343",1545000],["3723",1432500],["2341",1416000],["4351",1295000],["3632",898000],["6310",863000],["2115",808000],["2292",750000],["3326",652000],["6320",643000],["3322",560000],["2321",513000],["3635",450000],["3399",435000],["5311",334000],["3421",303000],["3231",300000],["3349",259000],["6114",247500],["3749",100000],["3539",85000],["4359",80000],["6402",75988],["1014",61000],["3744",61000],["3341",55000],["2223",30000],["3239",12000],["5213",10000],["1011",7000]],"purpose_expenditure_total_czk":213057180.99},"actual":{"economic_expenditure":[["5169",26188903.2],["6121",22471667.54],["5171",21753972.04],["5011",20114112],["5331",15728604],["5336",10821345.99],["6122",7951807.88],["5031",5416229],["5152",5271579.32],["5365",4151337],["5154",3728510.28],["5023",2676077],["5321",2617567.52],["5139",2451796.26],["5222",2260500],["5032",2078919],["5153",2053007.44],["5151",1699031],["5492",1670000],["5021",1289476],["5164",1158108.4],["5168",980376.81],["5163",855419.29],["5137",799308.23],["5362",760126],["5323",743135.2],["5166",651226.55],["5141",550936.78],["5329",498849],["6322",430000],["5167",392629.4],["5499",385950],["6123",351472],["5136",330442.5],["5138",325619.8],["5194",301245.15],["5339",300000],["5156",266591.27],["5162",213669.54],["5223",210000],["6371",199558],["6130",198000],["5132",180348.65],["5161",173124.19],["5179",158839.88],["5142",155123.9],["5213",150000],["5172",145295],["5175",132920.16],["5038",83420],["5364",75988],["5366",60671],["6119",60500],["5904",57721],["5173",51337],["5041",36921.91],["5195",24809],["5176",19491.32],["5133",6341.9],["5192",5810],["5909",5000],["5131",239]],"economic_expenditure_total_czk":174881008.3,"economic_financing":[["8115",-6025185.31],["8124",-3214284],["8901",582205.87]],"economic_financing_total_czk":-8657263.44,"economic_revenue":[["1211",40154594.74],["1121",21488707.07],["2111",20833906.07],["2132",15722866.63],["1111",15286678.47],["4116",14954150.5],["4122",9996161.5],["4216",7241114.5],["1511",6156025.27],["1122",4150440],["2322",3670483],["1113",2841232.77],["1345",2681628.6],["4112",2413200],["3111",2392774],["3112",1770000],["1343",1414860],["1112",1400872.99],["2131",1266481.96],["1387",1177017.93],["2324",1097737.42],["2141",842037.23],["1386",782912.95],["4113",585000],["4152",517800.07],["2112",432839],["1342",393600],["1361",315371.45],["2321",294130],["4111",249208.69],["1356",209538.66],["2212",185658.05],["2119",147903.66],["2229",131599],["1385",99234.52],["1341",65627],["2143",56994.9],["4121",50000],["2139",28936],["1335",15963.6],["1334",15904.5],["1381",6311.59],["2329",708],["1382",59.45]],"economic_revenue_total_czk":183538271.74,"purpose_expenditure":[["3612",27857578.93],["6171",19321089.44],["3113",18443657.53],["3745",14228332.43],["4350",10450000],["1031",9711633.52],["2212",9705611.11],["3319",9226284.21],["3722",5225555.37],["6399",4817742],["6112",4533782.95],["3111",4242872.29],["2143",3807995.51],["3631",3031121.28],["3721",2897109.16],["3412",2579101.89],["3429",2430500],["3634",1883834],["5512",1774421.92],["2219",1728905.83],["4343",1545000],["6409",1538581.59],["3723",1432198],["4351",1295000],["3613",1252042.9],["2310",1234826.8],["3639",1218675.46],["3632",870438.06],["6310",861375.97],["2115",806961],["2292",743135.2],["6320",629094],["3322",408292.98],["3326",390208],["3399",380914.71],["2341",300980.27],["3231",300000],["5311",299285],["3421",270988.32],["3349",224066],["6114",218074.81],["2321",211640],["3749",99220],["4359",80000],["6402",75988],["3539",73768.6],["3744",60500],["1014",52050.77],["3635",49340.25],["3341",48265.2],["1011",6567.04],["3239",6400]],"purpose_expenditure_total_czk":174881008.3}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}